You reached your limit. Log in for unlimited access.
4
Bedrooms
3
Bathrooms
178 m²
Surface area
€
€4466
Price per m²
House
Property type
+12 photos
Analysis
Price
€795.000
Own investment (30%)
€238.500
30% down
payment of purchase price
Buyer costs (10%)
€79.500
10% of purchase price
Estimated nightly rate
€238,71
Expected occupancy rate
59%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage interest rate (%)
Monthly mortgage = interest on the loan + linear repayment per year. Changing the term updates the annual repayment automatically.
Mortgage term (years)
Repayment (per year)
€
Total mortgage costs
-€1.484
Maintenance costs
-€148,33
Estimated annual maintenance costs (10€/m²). This is the rule of thumb for existing and older homes. For new construction, this is usually lower.
Cleaning costs
-€375
Annual cleaning costs: €4500
(€375/month). Based on number of bedrooms.
Platform fees
-€642,58
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€167,62
Municipal taxes for Estepona
Tax
(19%)
-€278,60
This is the VAT percentage you pay in the country of the property.
If you are a EU resident, you pay 19% VAT.
Earned back in
Time to earn back own investment + buyer costs.
* Indicative calculation based on a linear mortgage.
Nightly Rates
Estimated nightly rate
€238,71
High season
€324
Mid season
€229,08
Low season
€162
Price determining factors
- Prime location near amenities and seaside views.
- High-quality finishes and modern layouts.
- Community amenities like swimming pool, gym, and secure parking.
- Proximity to transportation hubs, schools, and shopping centers.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €319 | 4 bed Villa in Nueva Andalucia - Heated Pool | 18.9 km |
| €707,60 | Luxury villa on beach. Puerto Banus walk 15 min | 16.6 km |
| €567,60 | Villa Tortuga Benamara | 11.3 km |
| €598,80 | Modern Golf Villa | Sea Views | Infinity Pool | 10.4 km |
| €462,20 | Family Beach Villa -Modern- Private pool -Estepona | 2.1 km |
| €692,80 | Golf & Seaview Villa with Heated Private Pool | 4.2 km |
| €381,20 | Beautiful villa with private pool | 11.6 km |
| €322 | Villa Sunlight near beach and Puerto Banus | 15.1 km |
| €691,60 | Nice villa with exceptional view to the sea! | 15.6 km |
| €356,60 | Villa with heated pool / Sea and Gibraltar view | 15.8 km |
Return & Value appreciation
Annual return
4.48%
5 Year Return
22.40%
10 Year Return
44.80%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained modern development with high-quality finishes enhances value.
- Local market trends in 2027: Continued growth in Costa del Sol's real estate market driven by tourism and expatriate demand.
- Property type: New-build apartments and townhouses are highly desirable for modern living.
- Economic outlook in 2027: Expected steady economic growth in Spain, supporting property appreciation.
- Demographic developments: Increasing expatriate and retiree population seeking coastal properties.
- Infrastructure plans in 2027: Ongoing improvements in transportation and amenities support property value.
- Historical WOZ value trends: Consistent increase in property taxes indicating rising property values.
Possible improvements
- Adding smart home technology for increased convenience.
- Upgrading interior finishes or appliances.
- Enhancing outdoor spaces with landscaping or additional terraces.
- Implementing energy-efficient systems to reduce utility costs.
Description
Discover a stunning new development of modern homes in Estepona, Spain, with prices ranging from €730,000 to €825,000. This exclusive residential project features 87 beautifully designed apartments and townhouses, offering 4 bedrooms, 3 bathrooms, and spacious interiors ranging from 178m2 to 191m2. Located in a prime area of Estepona, these homes are perfect for those seeking contemporary living with easy access to the vibrant Costa del Sol lifestyle.
Situated just steps from the Municipal Athletics Stadium and Felipe VI Theatre, this Estepona property offers excellent connectivity to supermarkets, shops, schools, and public transportation, with quick access to main roads and the marina. Residents can enjoy the picturesque seaside views, inspired by the Mediterranean landscape, with south-facing buildings maximizing natural light and sea breezes.
The community boasts exceptional amenities, including a saline-chlorinated swimming pool, private gym, underground parking, and secure storage within a gated environment. The homes feature bright, open-plan layouts, spacious terraces, and high-quality finishes, providing versatile spaces to enjoy year-round sunshine and the relaxed Costa del Sol lifestyle.
Construction of this Estepona real estate project is scheduled to begin in Q4 2025 and complete by Q4 2027, making it an ideal investment opportunity in Spain’s sought-after Costa del Sol region. Whether for permanent residence or holiday home, these Estepona properties combine modern comfort with an unbeatable location in Spain.
Location
Similar properties in Estepona
Interested in this property?
Register your interest and we'll connect you directly with the seller. No obligations.
Sign up and register interestLog in to view this deal
Get instant access to the best real estate deals
New to SpotEstate? Log in with your Google account or create an account and get access to:
- More profitable deals
- Cashflow calculations
- Extensive ROI calculations & predictions
Nightly rates in the area
Questions? Chat with us!